| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||
| Cash And Equivalents | 960.2 | 1,381.7 | 933.4 | 1,096.2 | 2,118.7 | 3,366.2 | 837.9 | 884.0 | 757.2 |
| Restricted Cash | 18.8 | 9.0 | 8.5 | 1.1 | 1.9 | 0.4 | 0.5 | 1.4 | 2.7 |
| Short Term Investments | - | 0.0 | 149.0 | 239.4 | 19.8 | 225.0 | - | - | - |
| Cash And Short Term Investments | 960.2 | 1,381.7 | 1,082.4 | 1,335.6 | 2,138.5 | 3,591.2 | 837.9 | 884.0 | 757.2 |
| Receivables | |||||||||
| Accounts Receivable | 448.8 | 483.0 | 536.7 | 607.8 | 695.5 | 257.7 | 181.9 | - | - |
| Current Assets | |||||||||
| Inventory | - | - | - | - | 30.7 | 0.3 | - | - | - |
| Prepaid Expenses | 39.7 | 38.7 | 91.1 | 80.0 | 73.5 | ||||
| Non-Current Assets | |||||||||
| Property, Plant & Equipment Gross | 486.0 | 491.3 | 829.5 | 785.1 | 1,067.4 | 482.3 | 507.2 | - | - |
| Accumulated Depreciation | 198.7 | 178.1 | 374.3 | ||||||
| Current Liabilities | |||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 24.5 | 35.0 | 30.0 | 30.0 | 30.0 | ||||
| Non-Current Liabilities | |||||||||
| Long Term Debt | 1,401.3 | 1,435.0 | 1,993.2 | 2,019.8 | 2,046.2 | 712.3 | 231.9 | - | - |
| Operating Lease Liabilities Non-Current | 160.5 | 309.2 | 401.1 | 518.9 | |||||
| Common Equity | |||||||||
| Common Stock | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | ||||
| Supplementary Data | |||||||||
| Total Debt | 1,425.8 | 1,470.0 | 2,023.2 | 2,049.8 | 2,076.2 | 712.3 | 245.7 | - | - |
| Net debt | 465.6 | 88.3 | 940.8 | 714.2 | (62.3) | ||||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q4 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,112.4 | 941.3 | 1,005.5 | 1,093.9 | 1,143.1 | 1,363.5 | 1,324.5 | 1,216.9 | 1,143.7 | 933.4 | 1,252.2 | 1,327.0 | 1,398.8 | 1,417.4 | 1,607.4 | ||||||||||||||||
| 46.1 |
| 41.9 |
| - |
| - |
| Other Current Assets | 135.7 | 125.2 | 257.5 | 296.6 | 242.2 | 140.0 | 152.3 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,544.8 | 2,485.0 | 2,240.6 | 2,561.1 | 3,076.2 | 4,119.3 | 1,229.3 | - | - |
| 274.5 |
| 496.9 |
| 207.4 |
| 201.8 |
| - |
| - |
| Property,Plant & Equipment Net | 287.4 | 313.2 | 455.3 | 510.6 | 570.5 | 274.9 | 305.4 | - | - |
| Long Term Investments | - | - | - | 325.7 | 327.8 | 297.6 | 348.0 | - | - |
| Equity Method Investments | 2,401.9 | 2,242.7 | 2,891.9 | 2,170.2 | 3.2 | 1.2 | 0.0 | - | - |
| Goodwill | 1,791.5 | 1,993.3 | 2,137.9 | 3,030.2 | 3,226.6 | 1,660.1 | 1,397.5 | 1,484.1 | - |
| Intangible Assets | 465.9 | 554.5 | 874.7 | 1,170.0 | 1,414.9 | 395.0 | 350.2 | - | - |
| Operating Lease Right Of Use Assets | 158.6 | 224.8 | 299.6 | 428.2 | 498.3 | 170.2 | 138.6 | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 230.2 | 324.9 | 473.3 | 625.8 | 1,037.1 | 288.0 | 247.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - |
| Total Assets | 7,130.7 | 9,688.6 | 10,371.2 | 10,393.6 | 12,302.6 | 9,161.7 | 4,097.4 | - | - |
| 0.0 |
| 13.8 |
| - |
| - |
| Deferred Revenue Current | 50.3 | 56.6 | 143.4 | 157.1 | 165.5 | 137.7 | 94.7 | 150.1 | - |
| Operating Lease Liabilities Current | 39.5 | 49.2 | 68.1 | 67.2 | 63.5 | 27.1 | 23.2 | - | - |
| Accrued Expenses | 448.5 | 509.3 | 671.5 | 759.8 | 982.9 | 340.4 | 320.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 560.9 | 886.2 | 950.5 | 1,080.0 | 1,381.5 | 750.9 | 585.3 | - | - |
| 578.3 |
| 205.4 |
| 168.3 |
| - |
| - |
| Deferred Revenue Non-Current | 0.1 | 0.1 | 0.1 | 0.2 | 0.4 | 0.7 | 0.6 | 1.7 | - |
| Deferred Tax Liabilities | 148.6 | 153.9 | 164.6 | 76.3 | 385.9 | 78.8 | 44.5 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 230.9 | 373.0 | 474.5 | 617.8 | 721.3 | 233.9 | 180.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,367.0 | 3,409.7 | 3,616.2 | 3,821.1 | 4,553.6 | 2,010.8 | 1,092.3 | - | - |
| - |
| - |
| - |
| - |
| Retained Earnings | (643.0) | (539.0) | 0.9 | (265.0) | 905.2 | 694.0 | 0.0 | - | - |
| Accumulated Other Comprehensive Income | (11.8) | (11.4) | (10.9) | (13.1) | 4.4 | (6.2) | (12.2) | - | - |
| Treasury Stock | 571.0 | 252.4 | 252.4 | 85.3 | 0.0 | - | - | - | - |
| Minority Interest | 29.9 | 701.1 | 677.1 | 640.9 | 573.7 | 553.4 | 470.1 | - | - |
| Total Stockholders Equity | 4,733.8 | 5,577.9 | 6,077.9 | 5,931.6 | 7,175.2 | 6,597.6 | 2,535.0 | 2,684.4 | 2,256.3 |
| Total Equity | 4,763.8 | 6,279.0 | 6,755.0 | 6,572.5 | 7,749.0 | 7,150.9 | 3,005.1 | 2,684.4 | 2,256.3 |
| (2,878.9) |
| (592.2) |
| - |
| - |
| Working Capital | 983.9 | 1,598.8 | 1,290.1 | 1,481.1 | 1,694.7 | 3,368.4 | 643.9 | - | - |
| Book Value | 4,733.8 | 5,577.9 | 6,077.9 | 5,931.6 | 7,175.2 | 6,597.6 | 2,535.0 | 2,684.4 | 2,256.3 |
| Tangible Book Value | 2,476.5 | 3,030.1 | 3,065.3 | 1,731.4 | 2,533.7 | 4,542.5 | 787.4 | 1,200.3 | - |
| 1,796.2 |
| 1,852.6 |
| 2,118.7 |
| 3,404.9 |
| 3,476.1 |
| 3,599.2 |
| 3,366.2 |
| 3,459.2 |
| 2,445.0 |
| 2,029.1 |
| 837.9 |
| 686.0 |
| 675.1 |
| 829.6 |
| 885.0 |
| 757.2 |
| Restricted Cash | 0.0 | 0.0 | 2.2 | 1.7 | 0.0 | 7.2 | 11.0 | 8.6 | 8.6 | 8.5 | 8.2 | 8.1 | 1.1 | 1.2 | 2.9 | 16.9 | 21.2 | 1.9 | 14.0 | 13.8 | 14.1 | 0.4 | 12.5 | 0.5 | 0.7 | 0.5 | 1.4 | 1.4 | 1.4 | 1.4 | 2.7 |
| Short Term Investments | - | - | - | - | - | - | 24.9 | 87.2 | 136.5 | 149.0 | 173.7 | 115.6 | 202.1 | 239.4 | 16.3 | 30.3 | 59.0 | 19.8 | 26.8 | - | - | 225.0 | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,112.4 | 941.3 | 1,005.5 | 1,093.9 | 1,143.1 | 1,363.5 | 1,349.5 | 1,304.1 | 1,280.1 | 1,082.4 | 1,425.9 | 1,442.5 | 1,601.0 | 1,656.8 | 1,623.7 | 1,826.5 | 1,911.6 | 2,138.5 | 3,431.7 | 3,476.1 | 3,599.2 | 3,591.2 | 3,459.2 | 2,445.0 | 2,029.1 | 837.9 | 686.0 | 675.1 | 829.6 | 885.0 | 757.2 |
| Receivables | |||||||||||||||||||||||||||||||
| Accounts Receivable | 328.8 | 416.6 | 397.4 | 376.2 | 391.8 | 483.0 | 477.8 | 489.9 | 463.8 | 536.7 | 519.3 | 521.7 | 537.9 | 607.8 | 587.6 | 633.3 | 593.3 | 693.2 | 322.8 | 256.1 | 293.4 | 257.7 | 227.3 | 205.4 | 207.6 | 181.9 | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Current Assets | 109.4 | 102.2 | 112.5 | 131.5 | 142.7 | 125.2 | 178.4 | 189.5 | 203.9 | 257.5 | 266.8 | 234.2 | 240.8 | 296.6 | 269.9 | 278.7 | 279.4 | ||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Current Assets | 1,550.6 | 1,544.7 | 1,515.4 | 1,601.6 | 1,693.8 | 2,485.0 | 2,400.9 | 2,368.3 | 2,311.2 | 2,240.6 | 2,212.0 | 2,198.4 | 2,379.7 | 2,561.1 | 2,481.2 | 2,738.5 | |||||||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 196.2 | 191.0 | 196.9 | 190.6 | 184.6 | 178.1 | 425.6 | 409.1 | 385.6 | 374.3 | 346.3 | 320.7 | 295.7 | 274.5 | 276.8 | 536.7 | 521.9 | ||||||||||||||
| Property,Plant & Equipment Net | 285.6 | 284.4 | 299.3 | 304.7 | 307.9 | 313.2 | 400.5 | 409.1 | 424.5 | 455.3 | 478.3 | 494.6 | 461.9 | 510.6 | 583.9 | 586.4 | |||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | 432.3 | 431.8 | 327.7 | 325.7 | 311.3 | 301.4 | 322.9 | ||||||||||||||
| Equity Method Investments | 2,473.1 | 2,401.9 | 2,243.3 | 2,225.8 | 1,918.4 | 2,242.7 | 2,530.0 | 2,876.3 | 3,055.6 | 2,891.9 | 5.4 | 4.8 | 5.0 | 2.2 | 4.2 | 4.0 | 3.2 | ||||||||||||||
| Goodwill | 1,507.9 | 1,508.0 | 1,993.3 | 1,993.3 | 1,993.3 | 1,993.3 | 2,881.7 | 2,878.7 | 2,878.9 | 3,024.3 | 3,021.7 | 3,033.1 | 3,031.0 | 3,030.2 | 3,008.2 | 3,099.1 | 3,221.0 | 3,226.6 | |||||||||||||
| Intangible Assets | 375.3 | 394.4 | 484.1 | 507.5 | 530.9 | 554.5 | 757.8 | 793.5 | 830.3 | 874.7 | 1,000.0 | 1,061.9 | 1,115.6 | 1,170.0 | 1,282.5 | 1,302.1 | 1,357.5 | ||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Non-Current Assets | 223.0 | 225.3 | 242.6 | 317.8 | 322.4 | 324.9 | 418.4 | 476.8 | 457.1 | 473.3 | 494.6 | 486.6 | 563.2 | 625.8 | 850.9 | 882.5 | 966.4 | ||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Assets | 6,820.2 | 7,194.9 | 7,187.7 | 7,360.4 | 7,187.1 | 9,688.6 | 9,837.2 | 10,204.1 | 10,359.6 | 10,371.2 | 10,018.2 | 10,549.1 | 10,754.0 | 10,393.6 | 10,441.6 | 10,749.1 | |||||||||||||||
| Current Liabilities | |||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 24.5 | 24.5 | 22.8 | 21.0 | 42.3 | 35.0 | 43.1 | 38.8 | 34.4 | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 | |||||||||||||
| Deferred Revenue Current | 20.9 | 19.0 | 64.1 | 65.1 | 78.6 | 56.6 | 117.0 | 120.6 | 128.2 | 93.6 | 165.8 | 160.8 | 172.8 | 157.1 | 158.8 | 170.2 | 178.1 | ||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Accrued Expenses | 338.5 | 403.8 | 462.1 | 424.7 | 459.5 | 509.3 | 634.3 | 648.8 | 609.0 | 671.5 | 683.7 | 715.7 | 680.8 | 759.8 | 738.4 | 959.3 | 939.4 | ||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Current Liabilities | 419.8 | 560.9 | 591.7 | 558.6 | 627.4 | 886.2 | 874.5 | 885.0 | 855.5 | 950.5 | 1,023.2 | 1,034.2 | 998.5 | 1,080.0 | 1,085.2 | ||||||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||||||
| Long Term Debt | 1,395.8 | 1,401.3 | 1,406.8 | 1,412.3 | 1,419.5 | 1,435.0 | 1,960.1 | 1,971.1 | 1,982.1 | 1,993.2 | 1,999.8 | 2,006.5 | 2,013.1 | 2,019.8 | 2,026.4 | 2,033.0 | 2,039.7 | 2,046.2 | 494.4 | 494.2 | 706.0 | 712.3 | 715.4 | 225.3 | 228.6 | 231.9 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Deferred Revenue Non-Current | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.4 | 0.5 | ||||||||||||||
| Deferred Tax Liabilities | 193.0 | 208.6 | 106.6 | 134.8 | 73.1 | 153.9 | 84.5 | 172.3 | 210.7 | 164.6 | 60.6 | 178.3 | 202.6 | 76.3 | 108.6 | 82.5 | 308.2 | ||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Other Non-Current Liabilities | 217.0 | 226.4 | 238.9 | 291.8 | 304.4 | 373.0 | 434.8 | 450.5 | 461.8 | 474.5 | 488.6 | 517.9 | 592.1 | 617.8 | 650.8 | 667.2 | |||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Liabilities | 2,237.8 | 2,431.2 | 2,369.2 | 2,422.9 | 2,449.7 | 3,409.7 | 3,382.6 | 3,508.1 | 3,542.8 | 3,616.2 | 3,605.7 | 3,771.6 | 3,833.5 | 3,821.1 | 3,903.5 | 4,124.0 | |||||||||||||||
| Common Equity | |||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Retained Earnings | (714.9) | (643.0) | (566.2) | (544.3) | (755.8) | (539.0) | (340.0) | (96.3) | 46.0 | 0.9 | (326.8) | 63.7 | 152.8 | (265.0) | (263.6) | (199.8) | 669.4 | ||||||||||||||
| Accumulated Other Comprehensive Income | (14.1) | (11.8) | (11.9) | (11.1) | (11.0) | (11.4) | (9.6) | (6.5) | (6.9) | (10.9) | (6.6) | (6.9) | (14.6) | (13.1) | (30.0) | ||||||||||||||||
| Treasury Stock | 695.9 | 571.0 | 554.8 | 454.0 | 433.3 | 252.4 | 252.4 | 252.4 | 252.4 | 252.4 | 252.5 | 252.5 | 177.1 | 85.3 | 85.3 | 59.1 | - | 0.0 | |||||||||||||
| Minority Interest | 33.0 | 29.9 | 27.9 | 26.4 | 23.9 | 701.1 | 694.5 | 687.7 | 684.1 | 677.1 | 671.7 | 660.8 | 653.2 | 640.9 | 634.3 | 634.9 | 581.5 | ||||||||||||||
| Total Stockholders Equity | 4,549.5 | 4,733.8 | 4,790.5 | 4,911.1 | 4,713.6 | 5,577.9 | 5,760.0 | 6,008.4 | 6,132.7 | 6,077.9 | 5,740.8 | 6,116.7 | 6,267.3 | 5,931.6 | 5,903.8 | 5,990.2 | |||||||||||||||
| Total Equity | 4,582.4 | 4,763.8 | 4,818.4 | 4,937.5 | 4,737.4 | 6,279.0 | 6,454.6 | 6,696.1 | 6,816.8 | 6,755.0 | 6,412.5 | 6,777.5 | 6,920.5 | 6,572.5 | 6,538.1 | 6,625.2 | 7,500.9 | 7,749.0 | |||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||
| Total Debt | 1,420.3 | 1,425.8 | 1,429.6 | 1,433.3 | 1,461.9 | 1,470.0 | 2,003.2 | 2,009.9 | 2,016.5 | 2,023.2 | 2,029.8 | 2,036.5 | 2,043.1 | 2,049.8 | 2,056.4 | 2,063.0 | 2,069.7 | 2,076.2 | 494.4 | 494.2 | 706.0 | 712.3 | 729.2 | 239.1 | 242.4 | 245.7 | - | - | - | - | - |
| Net debt | 307.8 | 484.5 | 424.1 | 339.5 | 318.8 | 106.5 | 653.7 | 705.8 | 736.4 | 940.8 | 603.9 | 593.9 | 442.1 | 393.0 | 432.7 | 236.5 | 158.0 | (62.3) | |||||||||||||
| Working Capital | 1,130.8 | 983.9 | 923.8 | 1,042.9 | 1,066.4 | 1,598.8 | 1,526.4 | 1,483.3 | 1,455.7 | 1,290.1 | 1,188.8 | 1,164.2 | 1,381.2 | 1,481.1 | 1,395.9 | 1,424.7 | 1,452.8 | ||||||||||||||
| Book Value | 4,549.5 | 4,733.8 | 4,790.5 | 4,911.1 | 4,713.6 | 5,577.9 | 5,760.0 | 6,008.4 | 6,132.7 | 6,077.9 | 5,740.8 | 6,116.7 | 6,267.3 | 5,931.6 | 5,903.8 | 5,990.2 | 6,919.5 | 7,175.2 | |||||||||||||
| Tangible Book Value | 2,666.2 | 2,831.4 | 2,313.1 | 2,410.3 | 2,189.3 | 3,030.1 | 2,120.6 | 2,336.2 | 2,423.6 | 2,178.9 | 1,719.1 | 2,021.7 | 2,120.8 | 1,731.4 | 1,613.1 | 1,589.1 | 2,340.9 | ||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 242.2 |
| 158.2 |
| 145.8 |
| 175.9 |
| 140.0 |
| 156.5 |
| 146.3 |
| 147.7 |
| 152.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,784.3 |
| 3,073.9 |
| 3,912.6 |
| 3,888.8 |
| 4,384.8 |
| 4,119.3 |
| 4,205.5 |
| 3,288.3 |
| 2,481.5 |
| 1,229.3 |
| - |
| - |
| - |
| - |
| - |
| 496.9 |
| 198.3 |
| 192.9 |
| 193.1 |
| 207.4 |
| 217.1 |
| 203.6 |
| 189.4 |
| 201.8 |
| - |
| - |
| - |
| - |
| - |
| 576.8 |
| 570.5 |
| 289.8 |
| 273.6 |
| 279.5 |
| 274.9 |
| 265.8 |
| 269.2 |
| 271.5 |
| 305.4 |
| - |
| - |
| - |
| - |
| - |
| 327.8 |
| 328.1 |
| 305.6 |
| 306.2 |
| 297.6 |
| 1,580.5 |
| 296.5 |
| 296.5 |
| 348.0 |
| - |
| - |
| - |
| - |
| - |
| 3.2 |
| 3.4 |
| 2.6 |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,659.8 |
| 1,636.8 |
| 1,853.5 |
| 1,660.1 |
| 1,767.8 |
| 1,818.9 |
| 1,816.7 |
| 1,616.9 |
| - |
| - |
| - |
| 1,484.1 |
| - |
| 1,414.9 |
| 350.1 |
| 363.5 |
| 387.8 |
| 395.0 |
| 394.4 |
| 428.5 |
| 452.1 |
| 350.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,037.1 |
| 340.0 |
| 302.6 |
| 281.8 |
| 288.0 |
| 266.2 |
| 270.4 |
| 273.0 |
| 247.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,893.5 |
| 12,300.3 |
| 9,427.7 |
| 9,288.6 |
| 9,736.3 |
| 9,161.7 |
| 8,480.2 |
| 6,371.8 |
| 5,591.2 |
| 4,097.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.8 |
| 13.8 |
| 13.8 |
| 13.8 |
| - |
| - |
| - |
| - |
| - |
| 165.5 |
| 172.7 |
| 148.0 |
| 297.6 |
| 137.7 |
| 268.2 |
| 242.8 |
| 215.7 |
| 94.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 980.6 |
| 458.1 |
| 378.4 |
| 386.0 |
| 340.4 |
| 402.2 |
| 348.9 |
| 342.9 |
| 320.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,313.8 |
| 1,331.5 |
| 1,379.2 |
| 748.6 |
| 642.7 |
| 776.9 |
| 750.9 |
| 780.2 |
| 704.6 |
| 663.3 |
| 585.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.5 |
| 0.6 |
| 1.6 |
| 0.7 |
| 1.5 |
| 1.5 |
| 1.3 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| 385.9 |
| 178.4 |
| 171.8 |
| 76.8 |
| 78.8 |
| 26.0 |
| 58.9 |
| 64.7 |
| 44.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 685.4 |
| 721.3 |
| 203.8 |
| 210.3 |
| 221.1 |
| 227.4 |
| 192.3 |
| 187.0 |
| 189.5 |
| 180.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,392.6 |
| 4,551.3 |
| 1,651.6 |
| 1,543.4 |
| 2,490.3 |
| 2,010.8 |
| 1,764.3 |
| 1,225.4 |
| 1,194.4 |
| 1,092.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 905.2 |
| 892.2 |
| 831.5 |
| 1,023.2 |
| 694.0 |
| 184.9 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| (12.9) |
| 0.8 |
| 4.4 |
| 4.6 |
| 5.7 |
| 4.1 |
| (6.2) |
| (11.8) |
| (13.8) |
| (17.9) |
| (12.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 573.7 |
| 567.0 |
| 566.3 |
| 557.9 |
| 553.4 |
| 521.7 |
| 498.8 |
| 479.6 |
| 470.1 |
| - |
| - |
| - |
| - |
| - |
| 6,919.5 |
| 7,175.2 |
| 7,209.2 |
| 7,178.9 |
| 6,688.1 |
| 6,597.6 |
| 6,194.2 |
| 4,647.5 |
| 3,917.2 |
| 2,535.0 |
| 2,950.6 |
| 2,687.0 |
| 2,660.9 |
| 2,684.4 |
| 2,256.3 |
| 7,776.1 |
| 7,745.1 |
| 7,246.0 |
| 7,150.9 |
| 6,715.9 |
| 5,146.3 |
| 4,396.9 |
| 3,005.1 |
| 2,950.6 |
| 2,687.0 |
| 2,660.9 |
| 2,684.4 |
| 2,256.3 |
| (2,937.3) |
| (2,981.9) |
| (2,893.3) |
| (2,878.9) |
| (2,730.0) |
| (2,205.9) |
| (1,786.7) |
| (592.2) |
| - |
| - |
| - |
| - |
| - |
| 1,694.7 |
| 3,164.0 |
| 3,246.1 |
| 3,607.9 |
| 3,368.4 |
| 3,425.2 |
| 2,583.8 |
| 1,818.2 |
| 643.9 |
| - |
| - |
| - |
| - |
| - |
| 7,209.2 |
| 7,178.9 |
| 6,688.1 |
| 6,597.6 |
| 6,194.2 |
| 4,647.5 |
| 3,917.2 |
| 2,535.0 |
| 2,950.6 |
| 2,687.0 |
| 2,660.9 |
| 2,684.4 |
| 2,256.3 |
| 2,533.7 |
| 5,199.3 |
| 5,178.5 |
| 4,446.8 |
| 4,542.5 |
| 4,032.0 |
| 2,400.2 |
| 1,648.4 |
| 568.0 |
| - |
| - |
| - |
| 1,200.3 |
| - |